[KPJ] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 8.54%
YoY- 86.98%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 956,311 738,655 615,916 549,124 377,036 155,715 138,128 38.03%
PBT 73,944 45,425 41,991 38,317 26,601 18,030 17,363 27.30%
Tax -22,647 -14,748 -10,923 -2,525 -7,703 -6,081 -6,762 22.30%
NP 51,297 30,677 31,068 35,792 18,898 11,949 10,601 30.03%
-
NP to SH 50,319 32,194 32,241 35,336 18,898 11,948 10,601 29.62%
-
Tax Rate 30.63% 32.47% 26.01% 6.59% 28.96% 33.73% 38.94% -
Total Cost 905,014 707,978 584,848 513,332 358,138 143,766 127,527 38.60%
-
Net Worth 472,135 402,299 291,686 269,263 225,770 147,434 140,088 22.43%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 28,270 44,203 35,949 46,221 19,125 2,399 2,400 50.81%
Div Payout % 56.18% 137.30% 111.50% 130.81% 101.20% 20.08% 22.65% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 472,135 402,299 291,686 269,263 225,770 147,434 140,088 22.43%
NOSH 206,172 201,149 201,163 200,942 191,330 48,024 47,975 27.49%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 5.36% 4.15% 5.04% 6.52% 5.01% 7.67% 7.67% -
ROE 10.66% 8.00% 11.05% 13.12% 8.37% 8.10% 7.57% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 463.84 367.22 306.18 273.27 197.06 324.24 287.91 8.26%
EPS 24.41 16.00 16.03 17.59 9.88 24.88 22.10 1.66%
DPS 13.71 22.00 17.87 23.00 10.00 5.00 5.00 18.29%
NAPS 2.29 2.00 1.45 1.34 1.18 3.07 2.92 -3.96%
Adjusted Per Share Value based on latest NOSH - 200,942
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 21.90 16.92 14.10 12.57 8.63 3.57 3.16 38.05%
EPS 1.15 0.74 0.74 0.81 0.43 0.27 0.24 29.82%
DPS 0.65 1.01 0.82 1.06 0.44 0.05 0.05 53.31%
NAPS 0.1081 0.0921 0.0668 0.0617 0.0517 0.0338 0.0321 22.41%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 - -
Price 3.50 1.61 1.50 1.48 1.35 1.96 0.00 -
P/RPS 0.75 0.44 0.49 0.54 0.69 0.60 0.00 -
P/EPS 14.34 10.06 9.36 8.42 13.67 7.88 0.00 -
EY 6.97 9.94 10.68 11.88 7.32 12.69 0.00 -
DY 3.92 13.66 11.91 15.54 7.40 2.55 0.00 -
P/NAPS 1.53 0.81 1.03 1.10 1.14 0.64 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 27/08/07 05/09/06 23/08/05 26/08/04 26/08/03 27/08/02 27/08/01 -
Price 3.20 2.02 1.62 1.32 1.26 1.95 0.00 -
P/RPS 0.69 0.55 0.53 0.48 0.64 0.60 0.00 -
P/EPS 13.11 12.62 10.11 7.51 12.76 7.84 0.00 -
EY 7.63 7.92 9.89 13.32 7.84 12.76 0.00 -
DY 4.28 10.89 11.03 17.42 7.93 2.56 0.00 -
P/NAPS 1.40 1.01 1.12 0.99 1.07 0.64 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment